Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $98,385 initial cash invested.
-9.73%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$2,833
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $3,631 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,385
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$3,631
Mortgage P&I
81%
$2,302
Property Taxes
15%
$424
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0